Financials
Value 20202021202220232024 TTM Selling/general/admin expenses 352 M344 M374 M373 M339 M 359 M Research & development 6 M4 M1 M4 M12 M — Operating income 390 M462 M501 M741 M563 M 526 M Non-Operating Income, Total 4 M1 M6 M248 M16 M — Interest expense, net of interest capitalized 122 M105 M120 M7 M— — Non-Operating Income, excl. Interest Expenses -121 M-105 M-120 M240 M7 M — Unusual income/expense 3 M1 M6 M1 M9 M — Pretax income 271 M358 M375 M620 M428 M 395 M Equity in earnings ————— — Taxes 60 M79 M72 M143 M66 M 62 M Non-controlling/minority interest 2 M2 M3 M00 — After tax other income/expense ———8 M7 M 7 M Net income before discontinued operations 209 M277 M300 M477 M362 M 371 M Discontinued operations ————— — Net income 209 M277 M300 M477 M362 M 371 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 209 M277 M300 M477 M362 M 371 M Basic earnings per share (Basic EPS) 3.64.815.428.987.23 7.85 Diluted earnings per share (Diluted EPS) 3.564.775.388.887.17 7.8 Average basic shares outstanding 58.1 M57.6 M55.3 M53.1 M50.1 M 190.3 M Diluted shares outstanding 58.7 M58.1 M55.8 M53.7 M50.5 M 191.2 M EBITDA 598 M659 M742 M1.12 B775 M -455 M EBIT 566 M622 M710 M1.09 B750 M -682 M Cost of revenue 6.26 B6.54 B6.82 B6.57 B6.59 B 6.47 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 32 M37 M32 M26 M25 M 227 M